XML 15 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders' (Deficit) Equity (Unaudited) - USD ($)
Common Stock
Class A
Common Stock
Class B
Subscription Receivable
Additional Paid-in Capital
Accumulated Deficit
Members’ Contribution Amount
Total
Balance at Feb. 15, 2023  
Balance (in Shares) at Feb. 15, 2023          
Members’ Contribution of Capital   12,500 12,500
Merger Recapitalization (Note 4) $ 430   12,070 (12,500)
Merger Recapitalization (Note 4) (in Shares)   4,300,000          
Net income (loss)   (616) (616)
Balance at Mar. 31, 2023 $ 430   12,070 (616) 11,884
Balance (in Shares) at Mar. 31, 2023 4,300,000          
Balance at Feb. 15, 2023  
Balance (in Shares) at Feb. 15, 2023          
Net income (loss)             (385,705)
Balance at Sep. 30, 2023 $ 430   12,070 (385,705) (373,205)
Balance (in Shares) at Sep. 30, 2023 4,300,000          
Balance at Mar. 31, 2023 $ 430   12,070 (616) 11,884
Balance (in Shares) at Mar. 31, 2023 4,300,000          
Net income (loss)   (252,261) (252,261)
Balance at Jun. 30, 2023 $ 430   12,070 (252,877) (240,377)
Balance (in Shares) at Jun. 30, 2023 4,300,000          
Net income (loss)   (132,828) (132,828)
Balance at Sep. 30, 2023 $ 430   12,070 (385,705) (373,205)
Balance (in Shares) at Sep. 30, 2023 4,300,000          
Balance at Dec. 31, 2023 $ 543 $ 430 $ (2,608,141) 2,172,674 (300,176)   (734,670)
Balance (in Shares) at Dec. 31, 2023 5,428,256 4,300,000          
Forfeiture of Class B common stock $ (160) 160  
Forfeiture of Class B common stock (in Shares)   (1,600,000)          
Proceeds from forward purchase agreement shares 125,000   125,000
Net income (loss)   (178,743)   (178,743)
Balance at Mar. 31, 2024 $ 543 $ 270 (2,483,141) 2,172,834 (478,919)   (788,413)
Balance (in Shares) at Mar. 31, 2024 5,428,256 2,700,000          
Balance at Dec. 31, 2023 $ 543 $ 430 (2,608,141) 2,172,674 (300,176)   (734,670)
Balance (in Shares) at Dec. 31, 2023 5,428,256 4,300,000          
Net income (loss)             102,737
Balance at Sep. 30, 2024 $ 543 $ 270 2,172,834 (197,439)   (356,933)
Balance (in Shares) at Sep. 30, 2024 5,428,256 2,700,000          
Balance at Mar. 31, 2024 $ 543 $ 270 (2,483,141) 2,172,834 (478,919)   (788,413)
Balance (in Shares) at Mar. 31, 2024 5,428,256 2,700,000          
Proceeds from forward purchase agreement shares 150,000   150,000
Net income (loss) 405,434   405,434
Balance at Jun. 30, 2024 $ 543 $ 270 (2,333,141) 2,172,834 (73,485)   (232,979)
Balance (in Shares) at Jun. 30, 2024 5,428,256 2,700,000          
Net income (loss) (123,954)   (123,954)
Balance at Sep. 30, 2024 $ 543 $ 270 $ 2,172,834 $ (197,439)   $ (356,933)
Balance (in Shares) at Sep. 30, 2024 5,428,256 2,700,000